Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Description of Proposed Provision:
Determine the level of the contribution and benefit base such that 90 percent of the earnings would be subject to the payroll tax (phased in 2011-2020). All earnings subject to the payroll tax would be used in determining benefits.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Present Law
  Expressed as a percentage of
present-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
present-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201013.0912.33-0.76
355
0.000.000.00
201113.0412.91-0.12
353
0.000.000.00
201212.8413.030.18
350
0.000.150.15
201312.8213.210.39
347
0.000.310.31
201412.8613.360.50
344
0.000.440.44
201512.9813.500.52
342
0.000.560.56
201613.1113.630.53
340
0.000.670.67
201713.3113.760.45
339
0.000.770.77
201813.5513.880.33
337
0.010.860.86
201913.8413.980.13
335
0.010.950.94
202014.1614.08-0.08
332
0.011.031.02
202114.4714.10-0.37
328
0.021.041.02
202214.7714.12-0.64
323
0.021.041.02
202315.0514.14-0.91
316
0.031.041.01
202415.3214.16-1.16
309
0.031.041.01
202515.5714.17-1.40
301
0.041.041.00
202615.8014.19-1.61
291
0.051.041.00
202716.0114.20-1.81
282
0.051.040.99
202816.1914.22-1.98
271
0.061.050.98
202916.3614.23-2.13
260
0.071.050.98
203016.4914.24-2.25
248
0.081.050.97
203116.5914.25-2.35
237
0.091.050.96
203216.6914.26-2.43
224
0.101.050.95
203316.7714.27-2.50
212
0.111.050.94
203416.8214.27-2.55
199
0.121.050.94
203516.8514.28-2.58
186
0.131.050.93
203616.8714.28-2.59
173
0.141.060.92
203716.8814.29-2.60
160
0.151.060.91
203816.8714.29-2.58
147
0.161.060.90
203916.8514.29-2.56
134
0.171.060.89
204016.8214.29-2.53
121
0.181.060.88
204116.7814.29-2.49
108
0.191.060.88
204216.7514.29-2.46
95
0.201.060.87
204316.7214.29-2.43
82
0.211.070.86
204416.6914.29-2.40
69
0.221.070.85
204516.6714.30-2.38
56
0.231.070.84
204616.6614.30-2.36
42
0.241.070.83
204716.6514.30-2.35
29
0.251.070.82
204816.6414.30-2.34
16
0.261.070.81
204916.6214.30-2.32
2
0.271.080.81
205016.6114.30-2.31
----
0.281.080.80
205116.6214.30-2.31
----
0.291.080.79
205216.6314.31-2.32
----
0.301.080.78
205316.6414.31-2.33
----
0.311.080.77
205416.6714.31-2.35
----
0.321.080.76
205516.7014.32-2.38
----
0.331.090.75
205616.7314.32-2.41
----
0.341.090.75
205716.7714.33-2.44
----
0.351.090.74
205816.8014.33-2.47
----
0.361.090.73
205916.8314.33-2.50
----
0.371.090.72
206016.8614.34-2.52
----
0.381.090.72
206116.8914.34-2.55
----
0.381.090.71
206216.9214.34-2.58
----
0.391.100.70
206316.9614.35-2.61
----
0.401.100.70
206416.9914.35-2.64
----
0.401.100.69
206517.0314.35-2.67
----
0.411.100.69
206617.0614.36-2.71
----
0.411.100.69
206717.1114.36-2.75
----
0.421.100.68
206817.1514.36-2.79
----
0.421.100.68
206917.1914.37-2.83
----
0.431.100.67
207017.2414.37-2.87
----
0.431.100.67
207117.2914.37-2.91
----
0.441.100.67
207217.3314.38-2.95
----
0.441.110.66
207317.3814.38-3.00
----
0.441.110.66
207417.4314.39-3.04
----
0.451.110.66
207517.4814.39-3.09
----
0.451.110.66
207617.5214.39-3.13
----
0.451.110.65
207717.5714.40-3.18
----
0.461.110.65
207817.6214.40-3.22
----
0.461.110.65
207917.6714.40-3.26
----
0.461.110.65
208017.7114.41-3.31
----
0.461.110.65
208117.7614.41-3.35
----
0.461.110.65
208217.8014.41-3.39
----
0.471.110.65
208317.8514.42-3.43
----
0.471.110.64
208417.9014.42-3.48
----
0.471.110.64
208517.9414.42-3.52
----
0.471.110.64



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2010 Trustees Report.
2010-2084 16.13% 14.97% -1.16%
2049
0.20% 0.97% 0.76%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified March 2, 2011